	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,216	£9,354	£9,588	£9,828	£10,123	£48,109
Total Expenses	£8,067	£8,092	£8,127	£8,162	£8,202	£40,650
Profit Before Tax	£1,149	£1,262	£1,461	£1,666	£1,921	£7,459
Profit After Tax	£931	£1,022	£1,184	£1,350	£1,556	£6,042
Change In Property Value	£5,863	£6,068	£9,869	£11,358	£12,039	£45,196
Net Return	£6,793	£7,090	£11,052	£12,708	£13,595	£51,238
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	13%	14%	22%	25%	27%	100%